Property Info
- MLS O6235531
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1920
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.3 | Gross Yield7% | Annual Rent$37,200.00 | Property Taxes$3,735.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $3,735.00 | $18,675.00 | $37,350.00 | |||
| Net Cash Flow | $33,465.00 | $167,325.00 | $334,650.00 |